Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$21,409Cash toward the purchase price.
Closing costs + prepaids$10,206Not just lender fees.
Before credits & paid funds$31,615The complete starting cash picture.
Estimated remaining funds due at closing
$31,615No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,409.11
Your down payment$21,409.11
Closing costs + prepaids$10,206.08
Total buyer cash needed$31,615.20
Remaining funds due$31,615.20
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,449.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$173.50
Initial HOA (3 months)$300.00
Prepaid interest, first (1 days)$58.58
Fees + prepaids$10,206.08
Your down payment is the seller’s equity. You take over the $323,491 balance, so the rest of the $344,900 price is paid at closing. A second mortgage can cover part of it. $31,615.20 is due at closing. Uses and sources reconcile at $355,106.08 each. Not a Closing Disclosure.